CashFlowRE
Sign in Sign up
6299 Birch Ln
C Composite 58.65
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +21.0/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • Schools +4.3/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$154,000

6299 Birch Ln · Seminole Manor, FL 33462
3 bd · 2.0 ba · 2,000 sqft · Manufactured · 77 Days on market
Built 2004 8,712 sqft lot $1300/mo HOA · 40% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Just Listed !!! Beautiful 3 bedroom 2 bath home with a 2 Car Garage, Dining Room , Florida room , Great Room , Interior Laundry Room , Gourmet Kitchen with Spacious Pantry, Casual Dining Area . High ceilings , Open Floor Plan . Located in a Gated community with a Clubhouse, Two Pools, Fitness, Game Room, Tennis , Bocce and more !

Key facts

  • Gated community
  • Tennis
  • Clubhouse

Tags

GATED COMMUNITYCLUBHOUSETWO POOLSFITNESSGAME ROOMTENNIS

Property features AI

Finance

  • Financial info: Pets allowed (subject to number and size limits)
  • HOA & community: Has Homeowners Association; HOA fee approximately $1,300; HOA includes common areas, laundry, grounds maintenance, pool(s), recreation facilities, sewer, security, taxes, trash, and water; Community features: clubhouse, fitness center, game room, gated entry, kitchen facilities, laundry facilities, library, pool, putting green, shuffleboard, tennis courts; Senior community

Exterior

  • Parking: 2 total parking spaces; 2 covered parking spaces
  • Utilities: Electricity connected
  • Home design: Manufactured home; Single-story
  • Construction: Manufactured construction; Resale property
  • Exterior features: Community pool; Lot approximately 0.2 acres

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Unfurnished

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $154k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $154k).
  • Recommended offer: $145k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#711 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: amenities F, commute F, employment F.
  • Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.1%/yr); 383 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
  • At $3,268/mo this rent would consume 53% of the median local household income ($74k/yr) (locally 1852% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 40% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,760 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.12%
Cap rate
7.99%
Cash-on-cash
6.05%
DSCR
1.27
GRM
3.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.09% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-6,640
Equity at exit
$22,962
10-year hold
IRR
8.4%
Equity multiple
1.71×
Total profit
$30,689
Equity at exit
$13,315

Cash invested: $43,120 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33462

Rents YoY
4.1%
Active inventory
383
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$3,268 high interval (Pro) →
Mortgage (P&I)
$808
Tax est. 1.5%
$192 /mo · $2,310/yr
Insurance
$64
HOA
$1,300
Vacancy / Maint / Mgmt
$686
Net cashflow
$217

Break-even live

Break-even rent $2,993
Max offer price $154,000
Occupancy floor 88%

Sensitivity live

Price -10% $324 -5% $271 +0% $217 +5% $164 +10% $111
Rent -10% $-41 -5% $88 +0% $217 +5% $346 +10% $476
Rate -1.0pp $295 -0.5pp $257 base $217 +0.5pp $177 +1.0pp $137

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$38,500
Closing costs
$4,620
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
493 Forestview Dr Lake Worth, FL 3.0 2.0 1701 $2,300 $1.35 6d 1 0.56mi
6917 Sea Daisy Dr Lake Worth, FL 4.0 3.0 2807 $3,900 $1.39 25d 1 0.58mi
4091 Plumbago Pl Lake Worth, FL 3.0 2.0 1816 $1,300 $0.72 25d 1 0.64mi
4648 Silver Saw Ln Lake Worth, FL 3.0 2.5 1718 $3,300 $1.92 12d 1 0.76mi
4735 Blue Pine Cir Lake Worth, FL 3.0 2.0 1732 $3,500 $2.02 25d 1 0.78mi
7093 Middlebury Dr Unit 7093 Boynton Beach, FL 4.0 2.0 1470 $3,000 $2.04 25d 1 0.91mi
3841 Aspen Leaf Dr Boynton Beach, FL 4.0 2.5 2359 $4,000 $1.70 25d 1 0.92mi
4983 Pinemore Ln Unit 4983 Greenacres, FL 3.0 2.5 1628 $2,900 $1.78 25d 1 0.99mi
417 N Country Club Dr Lake Worth, FL 4.0 3.5 2868 $7,250 $2.53 25d 1 1.05mi
4725 Via Bari Lake Worth, FL 1.0–3.0 1.0–2.0 1150 $2,829 $2.46 4d 10 1.12mi
4302 Colony View Dr Unit 4302 Greenacres, FL 3.0 2.5 1851 $3,000 $1.62 22d 1 1.14mi
3771 Newport Ave Boynton Beach, FL 3.0 2.0 1795 $3,500 $1.95 20d 1 1.17mi
4657 Meyerson Pl Lake Worth, FL 3.0 2.5 1635 $2,900 $1.77 25d 1 1.23mi
4657 Meyerson Pl Lake Worth, FL 3.0 2.5 1635 $2,900 $1.77 22d 1 1.23mi
4665 Meyerson Pl Lake Worth, FL 3.0 2.5 1900 $3,000 $1.58 25d 1 1.24mi
6941 Boston Dr Lake Worth, FL 3.0 2.0 1527 $3,299 $2.16 25d 1 1.25mi
6941 Boston Dr Lake Worth, FL 3.0 2.0 1527 $3,399 $2.23 22d 1 1.25mi
5 Heather Trace Dr Boynton Beach, FL 3.0 2.0 1454 $3,100 $2.13 23d 1 1.27mi
300 John F Kennedy Dr #8 Lake Worth, FL 3.0 2.0 1711 $3,200 $1.87 3d 1 1.36mi
300 John F Kennedy Dr #8 Lake Worth, FL 3.0 2.0 1711 $3,100 $1.81 4d 1 1.36mi
300 John F Kennedy Dr #101 Lake Worth, FL 3.0 2.0 1711 $3,500 $2.05 23d 1 1.36mi
300 John F Kennedy Dr #208 Lake Worth, FL 3.0 2.0 1548 $4,800 $3.10 25d 1 1.36mi
4616 Hollister Ave Unit 4616 Greenacres, FL 3.0 2.5 1628 $3,100 $1.90 25d 1 1.36mi
7640 Forest Green Ln Unit 7640 Boynton Beach, FL 3.0 2.0 1696 $3,500 $2.06 12d 1 1.37mi
7640 Forest Green Ln Boynton Beach, FL 3.0 2.0 1696 $3,500 $2.06 25d 1 1.37mi
4607 Hollister Ave Unit 4607 Greenacres, FL 3.0 2.5 1628 $2,950 $1.81 0d 1 1.38mi
250 John F Kennedy Dr #308 Lake Worth, FL 3.0 2.0 1734 $2,300 $1.33 21d 1 1.41mi
250 John F Kennedy Dr #408 Lake Worth, FL 3.0 2.0 1734 $2,700 $1.56 25d 1 1.41mi
1239 Sussex St Boynton Beach, FL 3.0 2.0 1436 $3,100 $2.16 21d 1 1.41mi
1239 Sussex St Boynton Beach, FL 3.0 2.0 1436 $3,100 $2.16 25d 1 1.41mi
54 Egret Way Boynton Beach, FL 3.0 2.0 1608 $3,500 $2.18 3d 1 1.43mi
1071 Fosters Mill Rd Boynton Beach, FL 3.0 2.0 1615 $2,900 $1.80 6d 1 1.46mi
4220 Grove Park Ln Unit 1 Boynton Beach, FL 3.0 2.0 1406 $3,600 $2.56 25d 1 1.46mi
4220 Grove Park Ln Unit 1 Boynton Beach, FL 3.0 2.0 1406 $3,400 $2.42 5d 1 1.46mi
88 Buxton Ln Boynton Beach, FL 3.0 2.0 1448 $3,100 $2.14 25d 1 1.49mi
4296 Grove Park Ln Boynton Beach, FL 3.0 2.0 1696 $3,350 $1.98 25d 1 1.49mi

HOA detail

Monthly dues
$1,300 · $15,600/yr
Likely covers
poolsecurity

Listing history 21 events

  1. 2026-06-21
    days on market $154,000 Active 77 DOM
  2. 2026-06-18
    days on market $154,000 Active 74 DOM
  3. 2026-06-17
    days on market $154,000 Active 73 DOM
  4. 2026-06-16
    days on market $154,000 Active 72 DOM
  5. 2026-06-16
    price $154,000 Active 71 DOM
  6. 2026-06-15
    days on market $159,000 Active 71 DOM
  7. 2026-06-13
    days on market $159,000 Active 69 DOM
  8. 2026-06-09
    days on market $159,000 Active 65 DOM
  9. 2026-06-08
    days on market $159,000 Active 64 DOM
  10. 2026-06-07
    days on market $159,000 Active 63 DOM
  11. 2026-06-04
    days on market $159,000 Active 60 DOM
  12. 2026-06-03
    days on market $159,000 Active 59 DOM
  13. 2026-06-02
    days on market $159,000 Active 58 DOM
  14. 2026-06-01
    days on market $159,000 Active 57 DOM
  15. 2026-05-31
    days on market $159,000 Active 56 DOM
  16. 2026-05-07
    price $159,000
  17. 2026-04-01
    listed $169,000 Active
  18. 2020-12-31
    historical
  19. 2020-09-10
    listed $89,000 Active
  20. 2020-09-03
    historical
  21. 2020-04-03
    listed $89,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$39,214
− Mortgage interest
−$8,626
− Property taxes
−$2,310
− Insurance
−$770
− Repairs & maintenance
−$3,137
− Management
−$3,137
− HOA
−$15,600
− Depreciation
−$4,480
Taxable income
$1,154
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$277
After-tax cash flow
$2,331/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Palm Beach
NCES district ID
1201500
Math proficiency
46% ▼ -16.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$53,943
Composite
42.72/100
National rank
#3160
State rank
#34 of 73 in FL

Livability — Seminole Manor

Score
63/100
State rank
#711
US rank
#15076

Category grades

Amenities F Commute F Cost of living A Crime A+ Employment F Housing A+ Health & safety D- User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,438,312 people
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
33,371
Household income
$73,997
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1852.0

Population outlook (Palm Beach County) Hauer SSP2

Today (2025)
1,637,487 people
By 2030
1,743,255 · +6.5%
By 2040
1,948,712 · +19.0%
By 2050
2,132,979 · +30.3%
By 2075
2,530,027 · +54.5%
By 2100
2,706,979 · +65.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 44% Black 26% Hispanic / Latino 26% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 8% Puerto Rican 5% Cuban 3%
Common ancestry
Hispanic 14% Romanian 2% Scotch-Irish 2%
Foreign-born
31% · Canada, Jamaica, Dominican Republic
Languages at home
60% English-only · Spanish 20% French/Haitian/Cajun 16% Other Indo-European 1%

Political lean MEDSL · Palm Beach

2024 margin
Toss-up / Even · D 50.0% · R 49.2%
2008→2024 swing
-22.1pp toward R · 2008: 22.9pp · 2024: 0.8pp
All cycles
2024: D+0.8 2020: D+12.8 2016: D+15.3 2012: D+17.0 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -295.48%
Current HPI
361.5391
Rent YoY
▲ 4.09%
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+78.7% since first listed
6 events — show timeline
  • 2026-05-07 Price Changed $159,000 MCRTC
  • 2026-04-01 Listed $169,000 MCRTC
  • 2020-12-31 Listing Removed MCRTC
  • 2020-09-10 Listed $89,000 MCRTC
  • 2020-09-03 Listing Removed MCRTC
  • 2020-04-03 Listed $89,000 MCRTC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…